Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.08% first-year return on $73,185 initial cash invested.
-11.08%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$1,860
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,185
Downpayment
20%
$69,700
Closing costs
1%
$3,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$2,536
Mortgage P&I
93%
$1,739
Property Taxes
10%
$189
Home Insurance
7%
$124
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
600 Oakdale Dr, Columbus, MS 39705 | $1,950 | 3 | 2 | 1950 | 0.1 mi |
67 Carolina Dr, Columbus, MS 39705 | $1,800 | 3 | 2 | 2188 | 2.1 mi |
332 Cedar Dr, Columbus, MS 39705 | $2,000 | 3 | 2 | 2236 | 2.6 mi |
89 Sir Henry Dr, Columbus, MS 39705 | $2,500 | 3 | 2 | 2451 | 2.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality